Meier scenario 2
Timo gets 8.5, Samsonov 5, Holmberg and Timmins 1.1 each, Knies 950k
Murray traded, 21 man roster.
Meier-Matthews-Nylander
Knies-Tavares-Marner
xxx-yyy-Jarncrok
McMann-Holmberg-xxx
Rielly-Brodie
Sandin-Liljegren
Gio-Timmins
xxx
Samsonov
Woll
xxx's 800k apiece
The yyy at 3C - as much as 4.2m.
It's very easy to get lost in "5 forwards making 49", without stopping to consider that 5 forwards is almost half the F group, and that it translates into "7 forwards making 55.1" by adding a 4m 3C plus Jarncrok. That leaves 5 budget players.
For comparison
2022 Colorado - Cogliano (1m) O'Connor (725) Newhook (ELC) Aube-Kubel (1m) Sturm (725), Helm making almost 4 but overpaid, next contract 1m
2021 Tampa - Colton (700), Goodrow (925), Maroon (900k), Coleman at 1.9
2020 Tampa- replace Colton with Paquette
2019 St. Louis - Sundqvist (700), Maroon (1.75), Barbashev (741/ ELC), Thomas (ELC), Blais (ELC)
2018 Washington - Beagle (1.75), Connolly (1.5), Vrana (ELC), Smith-Pelley (650), Stephenson (650), Chiasson (660)
2017 Pittsburgh - Guentzel (ELC), Sheary (ELC), Rust (640), Wilson (625), Rowney (612) (plus Bonino and Fehr at ~2m each)
2016 Pittsburgh - Sheary (ELC), Rust (640), Kuhnakl (525), Cullen (800) (plus Bonino and Fehr at ~2m each)